As of 2025-07-06, the Intrinsic Value of Albany International Corp (AIN) is 82.84 USD. This AIN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.23 USD, the upside of Albany International Corp is 14.70%.
The range of the Intrinsic Value is 60.78 - 127.93 USD
Based on its market price of 72.23 USD and our intrinsic valuation, Albany International Corp (AIN) is undervalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.78 - 127.93 | 82.84 | 14.7% |
| DCF (Growth 10y) | 84.37 - 167.24 | 111.82 | 54.8% |
| DCF (EBITDA 5y) | 122.51 - 144.38 | 132.48 | 83.4% |
| DCF (EBITDA 10y) | 137.48 - 175.70 | 154.80 | 114.3% |
| Fair Value | 12.86 - 12.86 | 12.86 | -82.19% |
| P/E | 86.59 - 111.07 | 97.81 | 35.4% |
| EV/EBITDA | 86.05 - 144.00 | 115.85 | 60.4% |
| EPV | 29.20 - 40.61 | 34.90 | -51.7% |
| DDM - Stable | 18.76 - 47.74 | 33.25 | -54.0% |
| DDM - Multi | 56.55 - 109.20 | 74.25 | 2.8% |
| Market Cap (mil) | 2,181.35 |
| Beta | 1.15 |
| Outstanding shares (mil) | 30.20 |
| Enterprise Value (mil) | 2,478.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.22% |
| Cost of Debt | 5.00% |
| WACC | 9.38% |